[VITROX] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.14%
YoY- -56.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 180,370 116,007 93,164 66,147 96,313 30,130 20,534 43.61%
PBT 55,373 28,317 23,171 15,544 34,616 8,687 4,043 54.64%
Tax -938 -725 -1,283 -683 -772 -230 -246 24.97%
NP 54,435 27,592 21,888 14,861 33,844 8,457 3,797 55.83%
-
NP to SH 54,435 27,592 21,888 14,861 33,844 8,457 3,797 55.83%
-
Tax Rate 1.69% 2.56% 5.54% 4.39% 2.23% 2.65% 6.08% -
Total Cost 125,935 88,415 71,276 51,286 62,469 21,673 16,737 39.96%
-
Net Worth 184,630 136,044 111,500 94,495 0 53,640 46,124 25.99%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,293 5,200 2,316 6,935 4,569 612 4,171 14.27%
Div Payout % 17.07% 18.85% 10.58% 46.67% 13.50% 7.25% 109.86% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 184,630 136,044 111,500 94,495 0 53,640 46,124 25.99%
NOSH 232,825 231,802 228,999 229,024 151,914 152,604 153,695 7.16%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 30.18% 23.78% 23.49% 22.47% 35.14% 28.07% 18.49% -
ROE 29.48% 20.28% 19.63% 15.73% 0.00% 15.77% 8.23% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 77.47 50.05 40.68 28.88 63.40 19.74 13.36 34.01%
EPS 23.38 11.90 9.56 6.49 22.28 5.54 2.47 45.41%
DPS 4.00 2.25 1.00 3.03 3.00 0.40 2.71 6.70%
NAPS 0.793 0.5869 0.4869 0.4126 0.00 0.3515 0.3001 17.57%
Adjusted Per Share Value based on latest NOSH - 229,024
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.53 6.13 4.92 3.50 5.09 1.59 1.09 43.50%
EPS 2.88 1.46 1.16 0.79 1.79 0.45 0.20 55.94%
DPS 0.49 0.27 0.12 0.37 0.24 0.03 0.22 14.27%
NAPS 0.0976 0.0719 0.0589 0.0499 0.00 0.0284 0.0244 25.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.28 1.50 0.65 0.73 1.43 0.39 0.25 -
P/RPS 4.23 3.00 1.60 2.53 2.26 1.98 1.87 14.56%
P/EPS 14.03 12.60 6.80 11.25 6.42 7.04 10.12 5.59%
EY 7.13 7.94 14.70 8.89 15.58 14.21 9.88 -5.28%
DY 1.22 1.50 1.54 4.15 2.10 1.03 10.86 -30.52%
P/NAPS 4.14 2.56 1.33 1.77 0.00 1.11 0.83 30.69%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 23/05/13 24/05/12 19/08/11 17/05/10 28/05/09 -
Price 3.63 1.98 0.80 0.63 1.18 0.52 0.30 -
P/RPS 4.69 3.96 1.97 2.18 1.86 2.63 2.25 13.01%
P/EPS 15.53 16.63 8.37 9.71 5.30 9.38 12.14 4.18%
EY 6.44 6.01 11.95 10.30 18.88 10.66 8.23 -4.00%
DY 1.10 1.14 1.25 4.81 2.54 0.77 9.05 -29.60%
P/NAPS 4.58 3.37 1.64 1.53 0.00 1.48 1.00 28.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment